KARBON SERVICES AS

0489 OSLO

Finances

Share Ownership

Return on Equity

18,54 %

Current Ratio

1,45

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	530 000	1 031 000	968 000	2 932 000
Net Income	94 000	231 000	33 000	303 000
Total Assets	1 645 000	1 263 000	905 000	1 215 000
Total Equity	507 000	413 000	182 000	149 000

Income (NOK)	2022	2021	2020	2019
Revenue	530 000	1 031 000	968 000	2 932 000
Expenditure	409 000	734 000	925 000	2 543 000
Operating Profit	121 000	297 000	42 000	389 000
Financial Income	0	0	0	−1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	−1 000
Earnings Before Tax	121 000	296 000	42 000	388 000
Tax	27 000	65 000	9 000	84 000
Net Income	94 000	231 000	33 000	303 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 645 000	1 263 000	905 000	1 215 000
Total Assets	1 645 000	1 263 000	905 000	1 215 000
Total Retained Equity	477 000	382 000	151 000	118 000
Total Equity	507 000	413 000	182 000	149 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 138 000	850 000	724 000	1 066 000
Total Equity and Debt	1 645 000	1 263 000	905 000	1 215 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	530 000	1 031 000	968 000	2 932 000
Other Income	0	0	0	0
Revenue	530 000	1 031 000	968 000	2 932 000
Cost of Goods Sold	0	0	0	0
Salary Costs	279 000	670 000	752 000	2 322 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	409 000	734 000	925 000	2 543 000
Operating Profit	121 000	297 000	42 000	389 000
Financial Income	0	0	0	−1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	−1 000
Dividends	0	0	0	0
Net Income	94 000	231 000	33 000	303 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 574 000	1 158 000	681 000	462 000
Total Current Assets	1 645 000	1 263 000	905 000	1 215 000
Total Assets	1 645 000	1 263 000	905 000	1 215 000
Total Equity	507 000	413 000	182 000	149 000
Short-Term Group Debt	0	0	0	236 000
Total Long-Term Debt	0	0	0	0
Creditors	82 000	8 000	122 000	79 000
Unpaid Taxes	34 000	49 000	113 000	188 000
Dividends	0	0	0	0
Other Current Debt	996 000	727 000	479 000	531 000
Total Current Debt	1 138 000	850 000	724 000	1 066 000
Total Equity and Debt	1 645 000	1 263 000	905 000	1 215 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,54 %	55,93 %	18,13 %	203,36 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	22,83 %	28,81 %	4,34 %	13,27 %
Current Ratio	1,45	1,49	1,25	1,14
Quick Ratio	1,45	1,49	1,25	1,14
Equity Ratio	0,31	0,33	0,2	0,12
Gross Profit Margin	100 %	100 %	100 %	100 %